Flat
E16
2 beds
1 bath
Royal Crest Avenue, London E16
London, England · E16
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£-3,942
↘ -10%After 5 Years
Change In Property Value
£18,062
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,964 | £6,053 | £6,144 | £6,298 | £6,455 | £30,915 |
| Total Expenses | £6,860 | £6,919 | £6,969 | £7,026 | £7,084 | £34,857 |
| Profit Before Tax | £-896 | £-865 | £-824 | £-728 | £-629 | £-3,942 |
| Profit After Tax | £-896 | £-865 | £-824 | £-728 | £-629 | £-3,942 |
| Change In Property Value | £1 | £2,650 | £4,730 | £6,295 | £4,385 | £18,062 |
| Net Return | £-894 | £1,785 | £3,906 | £5,567 | £3,756 | £14,120 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 10% | 14% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change